[INARI] YoY Quarter Result on 31-Mar-2017 [#3]

Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -18.83%
YoY- 139.13%
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 242,566 256,322 325,827 274,033 217,321 228,288 191,814 3.98%
PBT 40,757 42,570 62,486 54,277 23,031 37,961 27,173 6.98%
Tax -5,699 -3,823 -6,981 -2,115 -288 -768 -1,675 22.61%
NP 35,058 38,747 55,505 52,162 22,743 37,193 25,498 5.44%
-
NP to SH 35,062 38,188 55,174 51,178 21,402 38,078 24,966 5.81%
-
Tax Rate 13.98% 8.98% 11.17% 3.90% 1.25% 2.02% 6.16% -
Total Cost 207,508 217,575 270,322 221,871 194,578 191,095 166,316 3.75%
-
Net Worth 1,190,979 1,107,854 1,026,872 830,568 655,363 473,933 224,405 32.03%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 32,381 31,935 33,516 42,973 9,640 14,053 9,620 22.39%
Div Payout % 92.35% 83.63% 60.75% 83.97% 45.05% 36.91% 38.54% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,190,979 1,107,854 1,026,872 830,568 655,363 473,933 224,405 32.03%
NOSH 3,239,284 3,171,129 2,076,018 1,953,358 964,054 669,209 481,040 37.37%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.45% 15.12% 17.04% 19.03% 10.47% 16.29% 13.29% -
ROE 2.94% 3.45% 5.37% 6.16% 3.27% 8.03% 11.13% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.49 8.03 15.55 14.03 22.54 34.11 39.87 -24.30%
EPS 1.08 1.20 2.63 2.62 2.22 5.69 5.19 -23.00%
DPS 1.00 1.00 1.60 2.20 1.00 2.10 2.00 -10.90%
NAPS 0.3678 0.3469 0.4902 0.4252 0.6798 0.7082 0.4665 -3.88%
Adjusted Per Share Value based on latest NOSH - 1,953,358
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.54 6.91 8.79 7.39 5.86 6.16 5.17 3.99%
EPS 0.95 1.03 1.49 1.38 0.58 1.03 0.67 5.98%
DPS 0.87 0.86 0.90 1.16 0.26 0.38 0.26 22.27%
NAPS 0.3213 0.2989 0.277 0.2241 0.1768 0.1279 0.0605 32.05%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.24 1.57 2.75 2.04 3.22 3.31 2.69 -
P/RPS 16.55 19.56 17.68 14.54 14.28 9.70 6.75 16.10%
P/EPS 114.52 131.30 104.41 77.86 145.05 58.17 51.83 14.11%
EY 0.87 0.76 0.96 1.28 0.69 1.72 1.93 -12.42%
DY 0.81 0.64 0.58 1.08 0.31 0.63 0.74 1.51%
P/NAPS 3.37 4.53 5.61 4.80 4.74 4.67 5.77 -8.56%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 -
Price 1.44 1.32 2.16 2.18 2.72 3.32 2.84 -
P/RPS 19.22 16.45 13.89 15.54 12.07 9.73 7.12 17.98%
P/EPS 132.99 110.39 82.01 83.21 122.52 58.35 54.72 15.93%
EY 0.75 0.91 1.22 1.20 0.82 1.71 1.83 -13.80%
DY 0.69 0.76 0.74 1.01 0.37 0.63 0.70 -0.23%
P/NAPS 3.92 3.81 4.41 5.13 4.00 4.69 6.09 -7.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment